[GKENT] YoY TTM Result on 31-Jan-2011 [#4]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
11-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Jan-2011 [#4]
Profit Trend
QoQ- 6.36%
YoY- 24.71%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
TTM Result
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Revenue 506,299 276,810 152,763 165,037 125,069 106,933 89,832 33.36%
PBT 51,135 35,576 26,192 32,434 26,095 14,618 13,051 25.53%
Tax -14,927 -10,018 -6,858 -7,659 -6,229 -3,410 -4,079 24.11%
NP 36,208 25,558 19,334 24,775 19,866 11,208 8,972 26.15%
-
NP to SH 36,208 25,558 19,334 24,775 19,866 11,193 8,882 26.36%
-
Tax Rate 29.19% 28.16% 26.18% 23.61% 23.87% 23.33% 31.25% -
Total Cost 470,091 251,252 133,429 140,262 105,203 95,725 80,860 34.05%
-
Net Worth 225,530 231,596 184,631 162,971 149,556 157,388 172,673 4.54%
Dividend
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Div 16,891 14,531 11,323 11,306 9,113 7,754 - -
Div Payout % 46.65% 56.86% 58.57% 45.64% 45.88% 69.28% - -
Equity
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Net Worth 225,530 231,596 184,631 162,971 149,556 157,388 172,673 4.54%
NOSH 225,530 223,829 226,903 223,523 227,393 223,499 223,207 0.17%
Ratio Analysis
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
NP Margin 7.15% 9.23% 12.66% 15.01% 15.88% 10.48% 9.99% -
ROE 16.05% 11.04% 10.47% 15.20% 13.28% 7.11% 5.14% -
Per Share
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 224.49 123.67 67.33 73.83 55.00 47.84 40.25 33.13%
EPS 16.05 11.42 8.52 11.08 8.74 5.01 3.98 26.13%
DPS 7.50 6.49 4.99 5.06 4.01 3.50 0.00 -
NAPS 1.00 1.0347 0.8137 0.7291 0.6577 0.7042 0.7736 4.36%
Adjusted Per Share Value based on latest NOSH - 223,523
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 96.99 53.03 29.27 31.62 23.96 20.49 17.21 33.36%
EPS 6.94 4.90 3.70 4.75 3.81 2.14 1.70 26.39%
DPS 3.24 2.78 2.17 2.17 1.75 1.49 0.00 -
NAPS 0.4321 0.4437 0.3537 0.3122 0.2865 0.3015 0.3308 4.54%
Price Multiplier on Financial Quarter End Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 -
Price 1.16 0.92 0.95 1.20 0.88 0.50 0.52 -
P/RPS 0.52 0.74 1.41 1.63 1.60 1.05 1.29 -14.04%
P/EPS 7.23 8.06 11.15 10.83 10.07 9.98 13.07 -9.38%
EY 13.84 12.41 8.97 9.24 9.93 10.02 7.65 10.37%
DY 6.47 7.06 5.25 4.22 4.55 7.00 0.00 -
P/NAPS 1.16 0.89 1.17 1.65 1.34 0.71 0.67 9.57%
Price Multiplier on Announcement Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 27/03/14 28/03/13 28/03/12 11/03/11 23/03/10 25/03/09 25/03/08 -
Price 1.21 0.845 0.87 1.16 1.04 0.54 0.52 -
P/RPS 0.54 0.68 1.29 1.57 1.89 1.13 1.29 -13.49%
P/EPS 7.54 7.40 10.21 10.47 11.90 10.78 13.07 -8.75%
EY 13.27 13.51 9.79 9.56 8.40 9.27 7.65 9.60%
DY 6.20 7.68 5.74 4.36 3.85 6.48 0.00 -
P/NAPS 1.21 0.82 1.07 1.59 1.58 0.77 0.67 10.34%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment